XML 33 R22.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investments in and Advances to Joint Ventures (Tables)
9 Months Ended
Sep. 30, 2016
Schedule Of Equity Method Investments [Line Items]  
Service Fees and Income Earned by Company

Service fees and income earned by the Company through management, leasing and development activities performed related to all of the Company’s unconsolidated joint ventures are as follows (in millions):

 

 

Three Months

 

 

Nine Months

 

 

Ended September 30,

 

 

Ended September 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Management and other fees

$

6.3

 

 

$

6.5

 

 

$

22.2

 

 

$

19.6

 

Development fees and leasing commissions

 

2.2

 

 

 

1.6

 

 

 

5.9

 

 

 

4.8

 

Interest income

 

8.4

 

 

 

6.5

 

 

 

25.0

 

 

 

19.2

 

 

Unconsolidated Joint Ventures [Member]  
Schedule Of Equity Method Investments [Line Items]  
Condensed Combined Financial Information of Company's Unconsolidated Joint Venture Investments

Condensed combined financial information of the Company’s unconsolidated joint venture investments is as follows (in thousands):

 

 

September 30, 2016

 

 

December 31, 2015

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

1,296,413

 

 

$

1,343,889

 

Buildings

 

3,398,184

 

 

 

3,551,227

 

Fixtures and tenant improvements

 

198,657

 

 

 

191,581

 

 

 

4,893,254

 

 

 

5,086,697

 

Less: Accumulated depreciation

 

(854,821

)

 

 

(817,235

)

 

 

4,038,433

 

 

 

4,269,462

 

Land held for development and construction in progress

 

51,967

 

 

 

52,390

 

Real estate, net

 

4,090,400

 

 

 

4,321,852

 

Cash and restricted cash

 

76,447

 

 

 

58,916

 

Receivables, net

 

50,461

 

 

 

52,768

 

Other assets

 

268,726

 

 

 

318,546

 

 

$

4,486,034

 

 

$

4,752,082

 

 

 

 

 

 

 

 

 

Mortgage debt

$

3,095,354

 

 

$

3,177,603

 

Notes and accrued interest payable to the Company

 

2,481

 

 

 

1,556

 

Other liabilities

 

216,229

 

 

 

219,799

 

 

 

3,314,064

 

 

 

3,398,958

 

Redeemable preferred equity DDR

 

402,291

 

 

 

395,156

 

Accumulated equity

 

769,679

 

 

 

957,968

 

 

$

4,486,034

 

 

$

4,752,082

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

95,577

 

 

$

115,871

 

Redeemable preferred equity

 

402,291

 

 

 

395,156

 

Basis differentials

 

(37,110

)

 

 

(42,402

)

Deferred development fees, net of portion related to the Company's interest

 

(2,630

)

 

 

(2,449

)

Amounts payable to the Company

 

2,481

 

 

 

1,556

 

Investments in and Advances to Joint Ventures

$

460,609

 

 

$

467,732

 

 

Condensed Combined Statements of Operations of Unconsolidated Joint Venture Investments

 

Three Months

 

 

Nine Months

 

 

Ended September 30,

 

 

Ended September 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from operations

$

127,676

 

 

$

126,698

 

 

$

384,476

 

 

$

397,364

 

Expenses from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

35,547

 

 

 

35,438

 

 

 

110,176

 

 

 

110,494

 

Impairment charges

 

13,598

 

 

 

 

 

 

13,598

 

 

 

448

 

Depreciation and amortization

 

47,955

 

 

 

49,949

 

 

 

146,011

 

 

 

158,168

 

Interest expense

 

33,567

 

 

 

33,202

 

 

 

100,208

 

 

 

107,698

 

Preferred share expense

 

8,438

 

 

 

6,518

 

 

 

25,007

 

 

 

19,248

 

Other expense (income), net

 

5,829

 

 

 

6,309

 

 

 

17,959

 

 

 

18,503

 

 

 

144,934

 

 

 

131,416

 

 

 

412,959

 

 

 

414,559

 

 

 

(17,258

)

 

 

(4,718

)

 

 

(28,483

)

 

 

(17,195

)

Gain (loss) on disposition of real estate, net

 

658

 

 

 

(2,626

)

 

 

54,255

 

 

 

(4,197

)

Net (loss) income attributable to unconsolidated joint ventures

$

(16,600

)

 

$

(7,344

)

 

$

25,772

 

 

$

(21,392

)

Company's share of equity in net (loss) income of joint ventures

$

(1,755

)

 

$

336

 

 

$

10,336

 

 

$

1,406

 

Basis differential adjustments(A)

 

298

 

 

 

312

 

 

 

3,745

 

 

 

945

 

Equity in net (loss) income of joint ventures

$

(1,457

)

 

$

648

 

 

$

14,081

 

 

$

2,351

 

(A)

The difference between the Company’s share of net income (loss), as reported above, and the amounts included in the Company’s consolidated statements of operations is attributable to the amortization of basis differentials, the recognition of deferred gains and differences in gain (loss) on sale of certain assets recognized due to the basis differentials and other than temporary impairment charges.